[KGROUP] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 50.93%
YoY- 115.42%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Revenue 26,844 64,336 33,976 25,948 17,506 17,034 10,968 15.39%
PBT 480 2,544 524 972 -6,278 404 -652 -
Tax 0 0 0 0 -24 -302 -132 -
NP 480 2,544 524 972 -6,302 102 -784 -
-
NP to SH 892 1,982 512 972 -6,302 102 -784 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 74.75% - -
Total Cost 26,364 61,792 33,452 24,976 23,809 16,932 11,752 13.79%
-
Net Worth 17,840 17,696 15,359 15,621 17,742 28,781 25,367 -5.47%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Net Worth 17,840 17,696 15,359 15,621 17,742 28,781 25,367 -5.47%
NOSH 178,400 176,964 170,666 173,571 166,443 170,000 139,999 3.95%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
NP Margin 1.79% 3.95% 1.54% 3.75% -36.00% 0.60% -7.15% -
ROE 5.00% 11.20% 3.33% 6.22% -35.52% 0.35% -3.09% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
RPS 15.05 36.36 19.91 14.95 10.52 10.02 7.83 11.01%
EPS 0.50 1.12 0.30 0.56 -3.79 0.06 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.1066 0.1693 0.1812 -9.06%
Adjusted Per Share Value based on latest NOSH - 180,555
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
RPS 0.73 1.75 0.92 0.71 0.48 0.46 0.30 15.28%
EPS 0.02 0.05 0.01 0.03 -0.17 0.00 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0048 0.0042 0.0042 0.0048 0.0078 0.0069 -5.32%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/03/05 31/03/04 -
Price 0.06 0.08 0.09 0.16 0.14 0.17 0.38 -
P/RPS 0.40 0.22 0.45 1.07 1.33 1.70 4.85 -32.90%
P/EPS 12.00 7.14 30.00 28.57 -3.70 283.33 -67.86 -
EY 8.33 14.00 3.33 3.50 -27.05 0.35 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 1.00 1.78 1.31 1.00 2.10 -18.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Date 25/08/10 27/08/09 27/08/08 29/08/07 28/08/06 27/05/05 17/05/04 -
Price 0.06 0.08 0.08 0.12 0.12 0.10 0.27 -
P/RPS 0.40 0.22 0.40 0.80 1.14 1.00 3.45 -29.15%
P/EPS 12.00 7.14 26.67 21.43 -3.17 166.67 -48.21 -
EY 8.33 14.00 3.75 4.67 -31.56 0.60 -2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.89 1.33 1.13 0.59 1.49 -13.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment